
Formycon AG
XETRA:FYB

Intrinsic Value
The intrinsic value of one
FYB
stock under the Base Case scenario is
26.96
EUR.
Compared to the current market price of 23.25 EUR,
Formycon AG
is
Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Formycon AG
Fundamental Analysis


Revenue & Expenses Breakdown
Formycon AG
Balance Sheet Decomposition
Formycon AG
Current Assets | 95m |
Cash & Short-Term Investments | 41.8m |
Receivables | 30.8m |
Other Current Assets | 22.4m |
Non-Current Assets | 676.7m |
Long-Term Investments | 218m |
PP&E | 14.6m |
Intangibles | 444.1m |
Other Non-Current Assets | 1k |
Free Cash Flow Analysis
Formycon AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Formycon AG
Revenue
|
69.7m
EUR
|
Cost of Revenue
|
-55.6m
EUR
|
Gross Profit
|
14.1m
EUR
|
Operating Expenses
|
-37.7m
EUR
|
Operating Income
|
-23.5m
EUR
|
Other Expenses
|
-102.1m
EUR
|
Net Income
|
-125.7m
EUR
|
FYB Profitability Score
Profitability Due Diligence
Formycon AG's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Formycon AG's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
FYB Solvency Score
Solvency Due Diligence
Formycon AG's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Formycon AG's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FYB Price Targets Summary
Formycon AG
According to Wall Street analysts, the average 1-year price target for
FYB
is 57.03 EUR
with a low forecast of 32.32 EUR and a high forecast of 136.5 EUR.
Dividends
Current shareholder yield for FYB is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
FYB
stock under the Base Case scenario is
26.96
EUR.
Compared to the current market price of 23.25 EUR,
Formycon AG
is
Undervalued by 14%.